Data Quality Notice
Data quality observations on this stock — see hidden fields below.
Reported as ticker: ZEELEARN· We're continuously improving data quality. Contact support if this persists.
ZEE LEARN LIMITED
ZEELEARN · Media · NSE
₹5
Current Market Price
Fair Value (DCF)
₹21
Margin of Safety
+298.9%
Updated just now
YieldIQ Score
78/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
68%
ROE
—
Debt/Equity
2.20
WACC
11.1%
Market Cap
₹171 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.3%
Return on capital employed
EV / EBITDA
4.7×
Enterprise multiple
Debt / EBITDA
3.2×
Leverage vs earnings
Interest Coverage
1.9×
EBIT covers interest
Current Ratio
0.91×
Short-term liquidity
Asset Turnover
0.25×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹5.23
Bear case
₹8.87
MoS +41.0%
Base case
₹20.86
MoS +74.9%
Bull case
₹28.29
MoS +81.5%
Ratio Trends
ZEELEARN · last 4 annual periods
ROE
6.5%
ROCE
18.1%
Operating Margin
—
Debt / Equity
2.03×
PE
—
EV / EBITDA
10.2×
Historical Financials
ZEELEARN · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹248 Cr | ₹324 Cr | ₹356 Cr | ₹372 Cr | +14.5% |
| EBITDA | ₹80.3 Cr | ₹-377 Cr | ₹241 Cr | ₹108 Cr | +10.3% |
| EBIT | — | — | — | — | — |
| PAT | ₹-2.7 Cr | ₹-443 Cr | ₹163 Cr | ₹12.7 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹62.5 Cr | ₹42.0 Cr | ₹60.5 Cr | ₹82.9 Cr | +9.9% |
| CapEx | ₹-1.1 Cr | ₹-4.2 Cr | ₹-2.7 Cr | ₹-11.1 Cr | — |
| FCF | ₹61.4 Cr | ₹37.8 Cr | ₹57.7 Cr | ₹71.8 Cr | +5.4% |
| Total Assets | ₹1447 Cr | ₹1024 Cr | ₹1084 Cr | ₹1509 Cr | +1.4% |
| Total Debt | ₹437 Cr | ₹463 Cr | ₹360 Cr | ₹399 Cr | -3.0% |
| Shareholders' Equity | ₹602 Cr | ₹141 Cr | ₹183 Cr | ₹196 Cr | -31.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ZEELEARN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| COMPUSOFT COMPUCOM SOFTWARE LTD | +103.0% | 61 | Below Fair Value | 1.1% | — |
| CLEDUCATE CLEDUCATE | — | — | Pending | -4.2% | — |
| LCCINFOTEC LCCINFOTEC | — | — | Pending | — | — |
| CPEDU CPEDU | — | — | Pending | 32.7% | — |
| GLOBAL GLOBAL | — | — | Pending | 25.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ZEELEARN in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ZEE LEARN LIMITED (ZEELEARN.NS) trades at 5.23 vs a model fair value of 20.86, a gap of 298.9%. Piotroski F-score: 7/9. Moat label: Wide....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ZEELEARN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ZEELEARN →
Compare
Head-to-head with peers
Compare ZEELEARN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ZEELEARNNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.